0.585
Revenue¥B
5.189
5.248
5.365
5.423
5.547
5.827
5.983
6.081
6.208
6.365
0.601
2.79%
2.42%
41
7.32
Revenue growth%
21.89
23.23
24.81
23.72
25.46
26.42
26.99
24.35
21.84
19.57
12.48
24.35
24.04
45
4.09
Gross margin%
29.34
29.44
28.62
30.76
32.39
30.07
32.81
29.92
32.79
33.51
11.12
32.79
30.42
37
12.03
Operating margin%
3.42
6.06
4.74
6.48
5.28
7.09
4.16
1.72
3.15
0.40
3.05
3.15
4.45
48
5.06
Net margin%
5.60
4.17
5.71
5.52
4.85
6.05
6.07
6.92
4.37
2.61
9.74
6.05
5.56
69
10.22
P/E ratio (avg)x
11.59
11.79
10.45
11.36
11.78
12.57
12.08
12.33
12.49
11.34
8.446
12.33
11.78
39
9.293
EV/EBITx
19.44
20.15
21.49
25.53
25.62
27.99
30.74
36.78
40.84
48.08
9.959
36.78
26.80
85
11.02
FCF yield (avg)%
6.20
7.06
8.32
8.21
8.83
6.64
6.62
3.62
2.23
0.71
29.15
3.62
6.63
35
15.63
FCF margin%
4.19
6.95
9.56
12.46
14.27
13.55
15.21
17.41
16.32
14.27
18.20
15.21
13.91
86
1.747
FCF / Net incomex
2.313
2.209
2.506
2.482
2.923
3.288
3.219
3.606
3.753
3.632
0.916
3.606
3.071
91
14.72
ROIC%
5.93
8.11
7.76
9.82
12.26
9.78
8.86
6.87
5.83
7.38
25.45
7.38
7.93
72
5.93
Return on equity%
18.80
18.66
17.35
15.18
12.52
9.57
7.68
8.13
10.43
11.13
24.66
9.57
11.83
58
28.83
Return on assets%
10.32
8.56
6.49
8.57
7.13
6.70
7.35
5.70
6.85
7.51
7.36
6.85
7.24
61
0.56
EPS¥
1.32
1.15
1.00
0.90
0.87
0.85
0.83
0.85
0.75
0.78
0.61
(2.06%)
(4.39%)
—
14.07
EPS growth%
15.85
17.88
19.53
18.21
19.07
18.34
21.12
22.49
22.98
22.02
23.82
22.02
19.30
20
1.94
Bookvalue per sh¥
0.57
0.55
0.53
0.54
0.54
0.53
0.55
0.57
0.59
0.52
1.06
(0.45%)
(1.78%)
—
1.40
FCF per share¥
1.54
1.66
1.81
1.97
1.98
1.99
2.12
2.02
1.87
2.07
1.91
0.85%
3.38%
—
1.91
Dividend per sh¥
2.88
2.70
2.60
2.95
3.11
3.24
3.14
3.17
2.97
3.25
0.36
0.85%
2.70%
—
7.90
Div yield (avg)%
1.33
0.70
0.40
0.40
0.40
2.13
0.40
0.96
0.79
0.99
13.68
0.96
0.75
73
17.05
Payout ratio%
14.95
17.76
16.70
18.94
20.12
22.66
23.45
22.75
20.33
17.85
7.60
22.66
19.53
17
2.646
Shares (diluted)B
3.310
3.427
3.267
3.283
3.404
3.777
4.099
3.966
4.691
5.566
2.566
10.34%
4.96%
84
20.13
Buyback yield%
28.74
28.52
26.15
28.40
25.52
26.52
27.14
29.18
27.06
29.17
4.29
27.14
27.77
58
1.708
D/E ratiox
0.140
0.149
0.136
0.134
0.133
0.124
0.135
0.118
0.121
0.109
1.387
0.121
0.133
73
4.401
Enterprise value¥B
2.003
2.087
2.234
2.462
2.544
2.305
2.467
2.287
2.491
2.511
1.078
(0.26%)
1.09%
83
1.951
LT debt¥B
2.537
2.859
2.734
3.029
2.864
2.755
2.911
3.171
3.256
3.484
0.973
3.99%
4.49%
40
Revenue
¥6.365B
2.42%
1.00×
Cost of revenue
¥2.815B
2.58%
1.02×
Operating expenses
¥1.490B
2.71%
1.03×
Goodwill & intangibles
15.74%